[LAYHONG] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 160.98%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 285,190 250,618 239,407 200,985 192,242 176,751 138,830 12.73%
PBT 3,635 -10,635 10,099 9,004 9,707 1,368 -251 -
Tax -1,573 2,527 -2,343 -2,470 -1,322 927 -63 70.87%
NP 2,062 -8,108 7,756 6,534 8,385 2,295 -314 -
-
NP to SH 1,065 -8,521 5,274 6,167 6,118 -566 -1,486 -
-
Tax Rate 43.27% - 23.20% 27.43% 13.62% -67.76% - -
Total Cost 283,128 258,726 231,651 194,451 183,857 174,456 139,144 12.55%
-
Net Worth 113,352 123,330 125,606 96,304 88,329 75,236 72,684 7.68%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 2,488 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 113,352 123,330 125,606 96,304 88,329 75,236 72,684 7.68%
NOSH 49,766 49,772 48,969 46,613 46,243 46,393 46,292 1.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.72% -3.24% 3.24% 3.25% 4.36% 1.30% -0.23% -
ROE 0.94% -6.91% 4.20% 6.40% 6.93% -0.75% -2.04% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 573.06 503.53 488.89 431.17 415.72 380.98 299.90 11.38%
EPS 2.14 -17.12 10.77 13.23 13.23 -1.22 -3.21 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2777 2.4779 2.565 2.066 1.9101 1.6217 1.5701 6.39%
Adjusted Per Share Value based on latest NOSH - 47,021
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.64 33.08 31.60 26.53 25.37 23.33 18.32 12.73%
EPS 0.14 -1.12 0.70 0.81 0.81 -0.07 -0.20 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1628 0.1658 0.1271 0.1166 0.0993 0.0959 7.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.20 1.45 1.75 1.80 0.75 0.60 1.00 -
P/RPS 0.21 0.29 0.36 0.42 0.18 0.16 0.33 -7.24%
P/EPS 56.07 -8.47 16.25 13.61 5.67 -49.18 -31.15 -
EY 1.78 -11.81 6.15 7.35 17.64 -2.03 -3.21 -
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.68 0.87 0.39 0.37 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 24/11/11 22/11/10 19/11/09 27/11/08 16/11/07 -
Price 1.46 1.42 1.87 1.80 1.00 0.60 1.02 -
P/RPS 0.25 0.28 0.38 0.42 0.24 0.16 0.34 -4.99%
P/EPS 68.22 -8.29 17.36 13.61 7.56 -49.18 -31.78 -
EY 1.47 -12.06 5.76 7.35 13.23 -2.03 -3.15 -
DY 0.00 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.73 0.87 0.52 0.37 0.65 -0.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment